[POHUAT] YoY Annualized Quarter Result on 31-Jul-2019 [#3]

Stock

[POHUAT] POH HUAT RESOURCES HOLDINGS

Announcement Date

20-Sep-2019

Admission Sponsor

Sponsor

Financial Year

31-Oct-2019

Quarter

31-Jul-2019 [#3]

Profit Trend

QoQ- -3.04%

YoY- 37.26%

Quarter Report

POHUAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Annualized Quarter Result
Revenue	714,437	668,914	590,384	678,554	576,556	590,112	510,893	5.74%
YoY %	6.81%	13.30%	-12.99%	17.69%	-2.30%	15.51%	-	-
Horiz. %	139.84%	130.93%	115.56%	132.82%	112.85%	115.51%	100.00%	-
PBT	99,089	56,544	49,764	58,977	41,546	60,516	45,221	13.96%
YoY %	75.24%	13.62%	-15.62%	41.96%	-31.35%	33.82%	-	-
Horiz. %	219.12%	125.04%	110.05%	130.42%	91.87%	133.82%	100.00%	-
Tax	-18,454	-8,870	-9,994	-10,893	-6,702	-10,534	-8,206	14.45%
YoY %	-108.05%	11.25%	8.25%	-62.53%	36.38%	-28.37%	-	-
Horiz. %	224.88%	108.09%	121.79%	132.74%	81.67%	128.37%	100.00%	-
NP	80,634	47,673	39,769	48,084	34,844	49,981	37,014	13.84%
YoY %	69.14%	19.87%	-17.29%	38.00%	-30.29%	35.03%	-	-
Horiz. %	217.85%	128.80%	107.44%	129.91%	94.14%	135.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,634	47,673	39,769	48,090	35,037	50,574	37,341	13.68%
YoY %	69.14%	19.87%	-17.30%	37.25%	-30.72%	35.44%	-	-
Horiz. %	215.94%	127.67%	106.50%	128.79%	93.83%	135.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	15.69%	20.08%	18.47%	16.13%	17.41%	18.15%	-
YoY %	18.67%	-21.86%	8.72%	14.51%	-7.35%	-4.08%	-	-
Horiz. %	102.59%	86.45%	110.63%	101.76%	88.87%	95.92%	100.00%	-
Total Cost	633,802	621,241	550,614	630,470	541,712	540,130	473,878	4.96%
YoY %	2.02%	12.83%	-12.67%	16.38%	0.29%	13.98%	-	-
Horiz. %	133.75%	131.10%	116.19%	133.04%	114.31%	113.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	510,839	462,217	387,796	345,746	298,476	273,590	226,054	14.54%
YoY %	10.52%	19.19%	12.16%	15.84%	9.10%	21.03%	-	-
Horiz. %	225.98%	204.47%	171.55%	152.95%	132.04%	121.03%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	14,131	3,532	15,526	11,803	5,855	14,238	17,076	-3.10%
YoY %	300.08%	-77.25%	31.54%	101.59%	-58.88%	-16.62%	-	-
Horiz. %	82.75%	20.68%	90.92%	69.12%	34.29%	83.38%	100.00%	-
Div Payout %	17.53%	7.41%	39.04%	24.54%	16.71%	28.15%	45.73%	-
YoY %	136.57%	-81.02%	59.09%	46.86%	-40.64%	-38.44%	-	-
Horiz. %	38.33%	16.20%	85.37%	53.66%	36.54%	61.56%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	510,839	462,217	387,796	345,746	298,476	273,590	226,054	14.54%
YoY %	10.52%	19.19%	12.16%	15.84%	9.10%	21.03%	-	-
Horiz. %	225.98%	204.47%	171.55%	152.95%	132.04%	121.03%	100.00%	-
NOSH	278,299	278,299	245,454	236,739	233,232	213,575	213,460	4.51%
YoY %	0.00%	13.38%	3.68%	1.50%	9.20%	0.05%	-	-
Horiz. %	130.38%	130.38%	114.99%	110.91%	109.26%	100.05%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	11.29%	7.13%	6.74%	7.09%	6.04%	8.47%	7.25%	-
YoY %	58.35%	5.79%	-4.94%	17.38%	-28.69%	16.83%	-	-
Horiz. %	155.72%	98.34%	92.97%	97.79%	83.31%	116.83%	100.00%	-
ROE	15.78%	10.31%	10.26%	13.91%	11.74%	18.49%	16.52%	-
YoY %	53.06%	0.49%	-26.24%	18.48%	-36.51%	11.92%	-	-
Horiz. %	95.52%	62.41%	62.11%	84.20%	71.07%	111.92%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	269.63	252.45	253.50	306.59	262.59	276.30	239.34	2.00%
YoY %	6.81%	-0.41%	-17.32%	16.76%	-4.96%	15.44%	-	-
Horiz. %	112.66%	105.48%	105.92%	128.10%	109.71%	115.44%	100.00%	-
EPS	30.43	17.99	17.23	21.73	15.96	23.68	17.49	9.66%
YoY %	69.15%	4.41%	-20.71%	36.15%	-32.60%	35.39%	-	-
Horiz. %	173.99%	102.86%	98.51%	124.24%	91.25%	135.39%	100.00%	-
DPS	5.33	1.33	6.67	5.33	2.67	6.67	8.00	-6.54%
YoY %	300.75%	-80.06%	25.14%	99.63%	-59.97%	-16.62%	-	-
Horiz. %	66.62%	16.62%	83.38%	66.62%	33.38%	83.38%	100.00%	-
NAPS	1.9279	1.7444	1.6651	1.5622	1.3594	1.281	1.059	10.49%
YoY %	10.52%	4.76%	6.59%	14.92%	6.12%	20.96%	-	-
Horiz. %	182.05%	164.72%	157.23%	147.52%	128.37%	120.96%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 236,739
RPS	256.71	240.36	212.14	243.82	207.17	212.04	183.58	5.74%
YoY %	6.80%	13.30%	-12.99%	17.69%	-2.30%	15.50%	-	-
Horiz. %	139.84%	130.93%	115.56%	132.81%	112.85%	115.50%	100.00%	-
EPS	28.97	17.13	14.29	17.28	12.59	18.17	13.42	13.67%
YoY %	69.12%	19.87%	-17.30%	37.25%	-30.71%	35.39%	-	-
Horiz. %	215.87%	127.65%	106.48%	128.76%	93.82%	135.39%	100.00%	-
DPS	5.08	1.27	5.58	4.24	2.10	5.12	6.14	-3.10%
YoY %	300.00%	-77.24%	31.60%	101.90%	-58.98%	-16.61%	-	-
Horiz. %	82.74%	20.68%	90.88%	69.06%	34.20%	83.39%	100.00%	-
NAPS	1.8356	1.6609	1.3934	1.2424	1.0725	0.9831	0.8123	14.54%
YoY %	10.52%	19.20%	12.15%	15.84%	9.09%	21.03%	-	-
Horiz. %	225.98%	204.47%	171.54%	152.95%	132.03%	121.03%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	1.35	1.35	1.20	1.50	1.49	1.92	1.49	-
P/RPS	0.50	0.53	0.47	0.49	0.57	0.69	0.62	-3.52%
YoY %	-5.66%	12.77%	-4.08%	-14.04%	-17.39%	11.29%	-	-
Horiz. %	80.65%	85.48%	75.81%	79.03%	91.94%	111.29%	100.00%	-
P/EPS	4.44	7.50	7.03	6.90	9.34	8.11	8.52	-10.28%
YoY %	-40.80%	6.69%	1.88%	-26.12%	15.17%	-4.81%	-	-
Horiz. %	52.11%	88.03%	82.51%	80.99%	109.62%	95.19%	100.00%	-
EY	22.54	13.33	14.23	14.49	10.71	12.33	11.74	11.47%
YoY %	69.09%	-6.32%	-1.79%	35.29%	-13.14%	5.03%	-	-
Horiz. %	191.99%	113.54%	121.21%	123.42%	91.23%	105.03%	100.00%	-
DY	3.95	0.99	5.56	3.56	1.79	3.47	5.37	-4.98%
YoY %	298.99%	-82.19%	56.18%	98.88%	-48.41%	-35.38%	-	-
Horiz. %	73.56%	18.44%	103.54%	66.29%	33.33%	64.62%	100.00%	-
P/NAPS	0.70	0.77	0.72	0.96	1.10	1.50	1.41	-11.01%
YoY %	-9.09%	6.94%	-25.00%	-12.73%	-26.67%	6.38%	-	-
Horiz. %	49.65%	54.61%	51.06%	68.09%	78.01%	106.38%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	29/09/22	28/09/21	15/09/20	20/09/19	26/09/18	25/09/17	26/09/16	-
Price	1.38	1.42	1.38	1.57	1.43	1.96	1.53	-
P/RPS	0.51	0.56	0.54	0.51	0.54	0.71	0.64	-3.71%
YoY %	-8.93%	3.70%	5.88%	-5.56%	-23.94%	10.94%	-	-
Horiz. %	79.69%	87.50%	84.38%	79.69%	84.38%	110.94%	100.00%	-
P/EPS	4.53	7.89	8.08	7.23	8.96	8.28	8.75	-10.38%
YoY %	-42.59%	-2.35%	11.76%	-19.31%	8.21%	-5.37%	-	-
Horiz. %	51.77%	90.17%	92.34%	82.63%	102.40%	94.63%	100.00%	-
EY	22.05	12.67	12.37	13.84	11.16	12.08	11.43	11.56%
YoY %	74.03%	2.43%	-10.62%	24.01%	-7.62%	5.69%	-	-
Horiz. %	192.91%	110.85%	108.22%	121.08%	97.64%	105.69%	100.00%	-
DY	3.86	0.94	4.83	3.40	1.86	3.40	5.23	-4.93%
YoY %	310.64%	-80.54%	42.06%	82.80%	-45.29%	-34.99%	-	-
Horiz. %	73.80%	17.97%	92.35%	65.01%	35.56%	65.01%	100.00%	-
P/NAPS	0.72	0.81	0.83	1.00	1.05	1.53	1.44	-10.90%
YoY %	-11.11%	-2.41%	-17.00%	-4.76%	-31.37%	6.25%	-	-
Horiz. %	50.00%	56.25%	57.64%	69.44%	72.92%	106.25%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos